Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.51% first-year return on $73,146 initial cash invested.
6.51%
Cash On Cash
8.33%
Cap Rate
1.39
DSCR
$2,872
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $2,475 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,146
Downpayment
20%
$52,520
Closing costs
1%
$2,626
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$2,475
Mortgage P&I
46%
$1,311
Property Taxes
3%
$93
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316